|
Delayed
Australian S.E.
20:29:04 2026-08-12 EDT
|
5-day change | 1st Jan Change | ||
| 2.800 AUD | +1.82% |
|
+6.46% | +23.89% |
Company Valuation: Cogstate Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 232.5 | 264.4 | 285.8 | 191.3 | 294.8 | 467.2 | - | - |
| Change | - | 13.69% | 8.08% | -33.06% | 54.11% | 58.49% | - | - |
| Enterprise Value (EV) 1 | 232.5 | 222.1 | 241.5 | 147.6 | 239.4 | 410 | 394.9 | 375.3 |
| Change | - | -4.5% | 8.73% | -38.86% | 62.15% | 71.27% | -3.69% | -4.97% |
| P/E | 32.7x | 24.8x | 51.2x | 23.9x | 19.2x | 28x | 20.6x | 15.8x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | 0.5x | -1.1x | 0.5x | 0.2x | 3.37x | 0.6x | 0.5x |
| Capitalization / Revenue | 5.16x | 4.06x | 4.51x | 2.97x | 3.61x | 5.37x | 4.57x | 3.84x |
| EV / Revenue | 5.16x | 3.41x | 3.82x | 2.29x | 2.93x | 4.72x | 3.86x | 3.08x |
| EV / EBITDA | - | 11.8x | 29.2x | 10.8x | 9.75x | 15.9x | 11.7x | 8.52x |
| EV / EBIT | - | 14.3x | 57.2x | 15.3x | 12x | 19.1x | 14.6x | 9.74x |
| EV / FCF | - | 16.5x | 295x | 18.7x | 13.8x | 26.8x | 17.6x | 12.5x |
| FCF Yield | - | 6.07% | 0.34% | 5.35% | 7.27% | 3.73% | 5.68% | 8.02% |
| Dividend per Share 2 | - | - | - | - | - | 0.0327 | 0.041 | 0.0538 |
| Rate of return | - | - | - | - | - | 1.19% | 1.49% | 1.95% |
| EPS 2 | 0.0416 | 0.0616 | 0.0322 | 0.047 | 0.0908 | 0.0983 | 0.1337 | 0.1741 |
| Distribution rate | - | - | - | - | - | 33.2% | 30.6% | 30.9% |
| Net sales 1 | 45.05 | 65.19 | 63.29 | 64.33 | 81.71 | 86.95 | 102.3 | 121.7 |
| EBITDA 1 | - | 18.85 | 8.28 | 13.72 | 24.56 | 25.74 | 33.82 | 44.05 |
| EBIT 1 | - | 15.49 | 4.22 | 9.66 | 20.03 | 21.42 | 27.05 | 38.51 |
| Net income 1 | - | 10.9 | 5.582 | 8.073 | 15.8 | 16.9 | 22.92 | 29.77 |
| Net Debt 1 | - | -42.3 | -44.28 | -43.63 | -55.38 | -57.17 | -72.31 | -91.92 |
| Reference price 2 | 1.360 | 1.525 | 1.650 | 1.120 | 1.745 | 2.750 | 2.750 | 2.750 |
| Nbr of stocks (in thousands) | 170,988 | 173,368 | 173,186 | 170,779 | 168,927 | 169,884 | - | - |
| Announcement Date | 8/24/21 | 8/29/22 | 8/21/23 | 8/21/24 | 8/21/25 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.46x | 4.62x | 15.6x | - | 324M | |
| 33.79x | 6.03x | 17.93x | 0.95% | 49.54B | |
| -21.33x | 304.18x | -21.64x | -.--% | 44.06B | |
| 47.52x | 5.43x | 29.85x | -.--% | 40.85B | |
| 31.4x | 3.1x | 13.37x | -.--% | 40.14B | |
| 32.03x | 9.22x | 23.17x | 0.36% | 34.17B | |
| 34.43x | 5.65x | 25.65x | -.--% | 16.9B | |
| 23.25x | 2.04x | 8.83x | 1.16% | 14B | |
| 75.45x | 3.98x | 15.45x | -.--% | 13.46B | |
| Average | 31.56x | 38.25x | 14.25x | 0.31% | 28.16B | |
| Weighted average by Cap. | 27.47x | 57.37x | 12.84x | 0.3% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- CGS Stock
- Valuation Cogstate Limited
Select your edition
All financial news and data tailored to specific country editions
